CMB.L
Cambria Africa PLC
Price:  
0.45 
GBP
Volume:  
950,811
United Kingdom | Capital Markets

CMB.L Intrinsic Value

71.1 %
Upside

What is the intrinsic value of CMB.L?

As of 2025-07-03, the Intrinsic Value of Cambria Africa PLC (CMB.L) is 0.77 GBP. This CMB.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.45 GBP, the upside of Cambria Africa PLC is 71.1%.

The range of the Intrinsic Value is 0.71 - 0.85 GBP.

Is CMB.L undervalued or overvalued?

Based on its market price of 0.45 GBP and our intrinsic valuation, Cambria Africa PLC (CMB.L) is undervalued by 71.1%.

0.45 GBP
Stock Price
0.77 GBP
Intrinsic Value
Intrinsic Value Details

CMB.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) 0.71 - 0.85 0.77 71.1%
DCF (Growth Exit 10Y) 0.74 - 0.87 0.79 76.4%
DCF (EBITDA Exit 5Y) 0.58 - 0.65 0.63 41.1%
DCF (EBITDA Exit 10Y) 0.64 - 0.72 0.70 54.5%
Peter Lynch Fair Value -1.31 - -1.31 -1.31 -391.43%
P/E Multiples (0.19) - 0.33 0.01 -97.3%
EV/EBITDA Multiples 0.55 - 0.85 0.66 46.2%
Earnings Power Value 1.18 - 1.34 1.26 180.1%
Dividend Discount Model - Multi Stages 0.18 - 0.31 0.23 -48.1%

CMB.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil)1
Beta-0.77
Outstanding shares (mil)3
Enterprise Value (mil)0
Market risk premium6.5%
Cost of Equity9.95%
Cost of Debt7.05%
WACC7.6%